| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
70,681,886.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
70,681,886.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-6.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.34% |
3.74% |
7.43% |
6.07% |
3.09% |
5.97% |
2.68% |
-1.15% |
7.50% |
5.86% |
0.43% |
| EBITDA Growth |
|
57.02% |
-147.07% |
69.25% |
-58.55% |
-124.48% |
414.03% |
-144.40% |
104.54% |
207.77% |
-208.60% |
-305.12% |
| EBIT Growth |
|
57.82% |
-146.87% |
70.23% |
-58.22% |
-124.05% |
414.22% |
-144.00% |
103.21% |
210.92% |
-208.70% |
-314.01% |
| NOPAT Growth |
|
110.97% |
-90.92% |
83.06% |
-50.68% |
-91.83% |
1,773.46% |
-111.92% |
117.78% |
925.43% |
-22.15% |
-143.19% |
| Net Income Growth |
|
49.36% |
-34.72% |
153.61% |
-76.89% |
-116.70% |
122.95% |
-102.24% |
-34.40% |
119.53% |
-151.96% |
-2,233.33% |
| EPS Growth |
|
55.99% |
-48.22% |
154.89% |
-75.86% |
-119.10% |
125.36% |
-104.83% |
-31.78% |
114.44% |
-163.71% |
-1,200.00% |
| Operating Cash Flow Growth |
|
27.00% |
-27.86% |
-2.40% |
36.10% |
20.81% |
-6.67% |
11.78% |
-20.64% |
0.44% |
6.30% |
-34.44% |
| Free Cash Flow Firm Growth |
|
-153.06% |
-401.15% |
-113.98% |
-10.99% |
176.89% |
232.63% |
341.17% |
615.99% |
201.15% |
197.64% |
67.67% |
| Invested Capital Growth |
|
11.96% |
10.75% |
9.66% |
6.55% |
-5.50% |
-3.31% |
-8.71% |
-11.76% |
-12.44% |
-17.82% |
-17.78% |
| Revenue Q/Q Growth |
|
3.54% |
-1.79% |
1.30% |
0.68% |
0.64% |
0.95% |
0.39% |
-3.08% |
9.44% |
-0.59% |
-4.76% |
| EBITDA Q/Q Growth |
|
14.64% |
-147.94% |
143.67% |
111.76% |
-167.70% |
715.02% |
-127.19% |
280.70% |
-64.33% |
-410.57% |
72.29% |
| EBIT Q/Q Growth |
|
14.70% |
-147.71% |
144.72% |
109.42% |
-166.02% |
723.35% |
-127.09% |
282.27% |
-63.96% |
-405.65% |
72.67% |
| NOPAT Q/Q Growth |
|
1.15% |
-88.97% |
668.92% |
4.85% |
-83.24% |
2,428.89% |
-107.40% |
911.34% |
-32.48% |
-55.70% |
-144.80% |
| Net Income Q/Q Growth |
|
128.69% |
-155.91% |
151.41% |
-64.84% |
-265.25% |
176.82% |
-105.03% |
1,127.78% |
-50.81% |
-304.40% |
-125.81% |
| EPS Q/Q Growth |
|
134.69% |
-156.04% |
153.18% |
-65.49% |
-285.71% |
174.41% |
-110.13% |
587.50% |
-60.68% |
-428.26% |
-106.62% |
| Operating Cash Flow Q/Q Growth |
|
3.96% |
44.73% |
-12.73% |
3.65% |
-7.71% |
11.80% |
4.52% |
-26.41% |
16.79% |
18.32% |
-35.53% |
| Free Cash Flow Firm Q/Q Growth |
|
-108.06% |
-49.01% |
36.99% |
48.18% |
244.13% |
157.04% |
-49.03% |
141.70% |
-4.90% |
16.65% |
-12.50% |
| Invested Capital Q/Q Growth |
|
6.18% |
-1.42% |
1.35% |
0.43% |
-5.91% |
0.69% |
-3.81% |
-2.36% |
-6.56% |
-4.98% |
-2.86% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
161.80% |
6.67% |
72.61% |
85.98% |
24.47% |
252.07% |
-14.29% |
160.67% |
81.61% |
67.84% |
-3.96% |
| EBITDA Margin |
|
156.06% |
-76.18% |
26.19% |
55.08% |
-37.06% |
225.76% |
-61.14% |
113.98% |
37.15% |
-116.06% |
-33.77% |
| Operating Margin |
|
150.00% |
19.18% |
61.50% |
64.14% |
13.54% |
251.95% |
-25.00% |
149.66% |
71.51% |
57.53% |
-27.06% |
| EBIT Margin |
|
156.47% |
-76.01% |
26.75% |
55.64% |
-36.50% |
225.41% |
-60.83% |
114.38% |
37.67% |
-115.81% |
-33.23% |
| Profit (Net Income) Margin |
|
113.51% |
-64.62% |
32.07% |
11.20% |
-18.39% |
14.00% |
-0.70% |
7.43% |
3.34% |
-6.87% |
-16.29% |
| Tax Burden Percent |
|
79.67% |
79.80% |
88.82% |
88.68% |
80.48% |
94.21% |
105.88% |
97.88% |
126.39% |
51.96% |
105.00% |
| Interest Burden Percent |
|
91.06% |
106.54% |
134.98% |
22.70% |
62.59% |
6.59% |
1.09% |
6.64% |
7.02% |
11.42% |
46.67% |
| Effective Tax Rate |
|
20.33% |
0.00% |
11.18% |
11.32% |
0.00% |
5.79% |
0.00% |
2.12% |
-26.39% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
13.59% |
9.68% |
32.81% |
23.48% |
-8.90% |
9.61% |
1.49% |
0.57% |
5.75% |
0.71% |
-3.23% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
4.82% |
-2.26% |
0.79% |
1.67% |
-1.11% |
6.82% |
-1.86% |
3.41% |
1.11% |
-3.52% |
-1.05% |
| Return on Assets (ROA) |
|
3.49% |
-1.92% |
0.95% |
0.34% |
-0.56% |
0.42% |
-0.02% |
0.22% |
0.10% |
-0.21% |
-0.51% |
| Return on Common Equity (ROCE) |
|
12.20% |
8.98% |
29.36% |
21.06% |
-8.04% |
8.92% |
1.39% |
0.52% |
5.34% |
0.65% |
-2.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
14.31% |
0.00% |
31.98% |
22.95% |
-8.81% |
0.00% |
1.51% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2,937 |
324 |
1,366 |
1,432 |
240 |
6,072 |
-449 |
3,646 |
2,462 |
1,091 |
-489 |
| NOPAT Margin |
|
119.50% |
13.43% |
54.62% |
56.88% |
9.48% |
237.37% |
-17.50% |
146.49% |
90.38% |
40.27% |
-18.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.23% |
-2.93% |
-0.89% |
-1.86% |
-1.13% |
-9.17% |
0.68% |
-5.43% |
-3.52% |
-1.87% |
0.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.62% |
- |
- |
- |
50.53% |
-3.58% |
28.86% |
19.65% |
8.82% |
-4.10% |
| Cost of Revenue to Revenue |
|
-61.80% |
93.33% |
27.39% |
14.02% |
75.53% |
-152.07% |
114.29% |
-60.67% |
18.39% |
32.16% |
103.96% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
11.80% |
-12.51% |
11.12% |
21.84% |
10.93% |
0.12% |
10.71% |
11.01% |
10.10% |
10.30% |
23.11% |
| Earnings before Interest and Taxes (EBIT) |
|
3,846 |
-1,835 |
669 |
1,401 |
-925 |
5,766 |
-1,562 |
2,847 |
1,026 |
-3,136 |
-857 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,836 |
-1,839 |
655 |
1,387 |
-939 |
5,775 |
-1,570 |
2,837 |
1,012 |
-3,143 |
-871 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.34 |
0.41 |
0.53 |
0.59 |
0.68 |
0.70 |
0.62 |
0.65 |
0.73 |
0.77 |
0.83 |
| Price to Tangible Book Value (P/TBV) |
|
0.34 |
0.41 |
0.53 |
0.59 |
0.68 |
0.70 |
0.62 |
0.65 |
0.73 |
0.77 |
0.83 |
| Price to Revenue (P/Rev) |
|
0.32 |
0.41 |
0.52 |
0.57 |
0.68 |
0.64 |
0.60 |
0.63 |
0.68 |
0.69 |
0.71 |
| Price to Earnings (P/E) |
|
2.27 |
4.36 |
1.59 |
2.53 |
0.00 |
7.13 |
73.33 |
0.00 |
13.25 |
0.00 |
0.00 |
| Dividend Yield |
|
6.58% |
5.03% |
3.91% |
3.56% |
2.98% |
3.22% |
3.46% |
3.38% |
3.06% |
3.00% |
3.12% |
| Earnings Yield |
|
43.98% |
22.91% |
62.70% |
39.55% |
0.00% |
14.02% |
1.36% |
0.00% |
7.55% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.26 |
0.20 |
0.20 |
0.20 |
0.19 |
0.20 |
0.19 |
0.19 |
0.19 |
0.20 |
0.20 |
| Long-Term Debt to Equity |
|
0.26 |
0.20 |
0.20 |
0.20 |
0.19 |
0.20 |
0.19 |
0.19 |
0.19 |
0.20 |
0.20 |
| Financial Leverage |
|
-6.41 |
-6.52 |
-6.38 |
-6.29 |
-5.91 |
-6.13 |
-6.06 |
-6.11 |
-6.29 |
-6.73 |
-6.87 |
| Leverage Ratio |
|
30.94 |
32.73 |
33.38 |
33.73 |
31.20 |
32.92 |
31.97 |
32.63 |
32.66 |
34.00 |
32.64 |
| Compound Leverage Factor |
|
28.18 |
34.87 |
45.06 |
7.66 |
19.53 |
2.17 |
0.35 |
2.17 |
2.29 |
3.88 |
15.24 |
| Debt to Total Capital |
|
20.45% |
16.47% |
16.41% |
16.51% |
15.71% |
16.93% |
16.17% |
16.07% |
16.20% |
16.41% |
17.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
20.45% |
16.47% |
16.41% |
16.51% |
15.71% |
16.93% |
16.17% |
16.07% |
16.20% |
16.41% |
17.00% |
| Preferred Equity to Total Capital |
|
4.14% |
4.31% |
4.30% |
4.33% |
4.12% |
4.44% |
4.25% |
4.22% |
4.25% |
4.31% |
4.47% |
| Noncontrolling Interests to Total Capital |
|
6.01% |
1.33% |
1.51% |
1.62% |
1.62% |
1.81% |
1.78% |
1.96% |
2.17% |
3.14% |
3.39% |
| Common Equity to Total Capital |
|
69.41% |
77.90% |
77.78% |
77.54% |
78.55% |
76.82% |
77.80% |
77.75% |
77.38% |
76.14% |
75.15% |
| Debt to EBITDA |
|
0.23 |
0.36 |
0.33 |
0.49 |
-3.08 |
0.30 |
1.15 |
0.63 |
0.39 |
-2.35 |
-1.33 |
| Net Debt to EBITDA |
|
-5.29 |
-10.76 |
-10.04 |
-14.74 |
97.37 |
-9.16 |
-36.98 |
-20.77 |
-13.59 |
84.60 |
48.99 |
| Long-Term Debt to EBITDA |
|
0.23 |
0.36 |
0.33 |
0.49 |
-3.08 |
0.30 |
1.15 |
0.63 |
0.39 |
-2.35 |
-1.33 |
| Debt to NOPAT |
|
0.21 |
0.24 |
0.30 |
0.39 |
1.00 |
0.21 |
0.26 |
0.42 |
0.24 |
0.44 |
0.68 |
| Net Debt to NOPAT |
|
-4.92 |
-7.11 |
-9.05 |
-11.64 |
-31.77 |
-6.63 |
-8.48 |
-13.87 |
-8.38 |
-15.85 |
-24.88 |
| Long-Term Debt to NOPAT |
|
0.21 |
0.24 |
0.30 |
0.39 |
1.00 |
0.21 |
0.26 |
0.42 |
0.24 |
0.44 |
0.68 |
| Altman Z-Score |
|
0.28 |
0.21 |
0.23 |
0.24 |
0.23 |
0.30 |
0.24 |
0.28 |
0.27 |
0.24 |
0.27 |
| Noncontrolling Interest Sharing Ratio |
|
10.21% |
7.25% |
10.50% |
10.34% |
9.69% |
7.13% |
7.07% |
7.25% |
7.23% |
8.23% |
8.29% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
17.89 |
38.21 |
35.45 |
50.52 |
115.72 |
132.76 |
197.98 |
149.01 |
147.60 |
117.03 |
126.78 |
| Quick Ratio |
|
17.52 |
37.89 |
35.28 |
50.27 |
115.03 |
131.94 |
195.68 |
147.91 |
146.30 |
116.12 |
125.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3,931 |
-5,857 |
-4,046 |
-2,097 |
3,022 |
7,768 |
3,960 |
9,570 |
9,101 |
10,617 |
9,289 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-12.60 |
0.00 |
-112.39 |
-80.65 |
120.88 |
554.85 |
158.38 |
382.81 |
364.04 |
153.86 |
371.58 |
| Operating Cash Flow to Interest Expense |
|
3.62 |
0.00 |
39.61 |
56.85 |
54.56 |
108.93 |
63.76 |
46.92 |
54.80 |
23.49 |
41.80 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.62 |
0.00 |
39.61 |
56.85 |
54.56 |
108.93 |
63.76 |
46.92 |
54.80 |
23.49 |
41.80 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-50,575 |
-51,294 |
-50,599 |
-50,380 |
-53,357 |
-52,990 |
-55,008 |
-56,304 |
-59,996 |
-62,986 |
-64,786 |
| Invested Capital Turnover |
|
-0.18 |
-0.18 |
-0.18 |
-0.19 |
-0.19 |
-0.19 |
-0.19 |
-0.19 |
-0.18 |
-0.18 |
-0.18 |
| Increase / (Decrease) in Invested Capital |
|
6,868 |
6,181 |
5,412 |
3,529 |
-2,782 |
-1,696 |
-4,409 |
-5,924 |
-6,639 |
-9,526 |
-9,778 |
| Enterprise Value (EV) |
|
-56,521 |
-57,008 |
-55,163 |
-54,268 |
-56,658 |
-55,789 |
-58,690 |
-59,782 |
-62,466 |
-64,922 |
-66,051 |
| Market Capitalization |
|
2,999 |
3,923 |
5,072 |
5,663 |
6,864 |
6,432 |
6,086 |
6,343 |
7,051 |
7,249 |
7,472 |
| Book Value per Share |
|
$109.20 |
$121.22 |
$124.48 |
$125.24 |
$135.10 |
$124.98 |
$134.46 |
$137.47 |
$139.21 |
$138.59 |
$126.81 |
| Tangible Book Value per Share |
|
$109.20 |
$121.22 |
$124.48 |
$125.24 |
$135.10 |
$124.98 |
$134.46 |
$137.47 |
$139.21 |
$138.59 |
$126.81 |
| Total Capital |
|
12,888 |
12,371 |
12,389 |
12,318 |
12,940 |
12,016 |
12,555 |
12,632 |
12,531 |
12,372 |
11,927 |
| Total Debt |
|
2,635 |
2,037 |
2,033 |
2,034 |
2,033 |
2,034 |
2,030 |
2,030 |
2,030 |
2,030 |
2,027 |
| Total Long-Term Debt |
|
2,635 |
2,037 |
2,033 |
2,034 |
2,033 |
2,034 |
2,030 |
2,030 |
2,030 |
2,030 |
2,027 |
| Net Debt |
|
-60,828 |
-61,628 |
-60,955 |
-60,664 |
-64,264 |
-62,972 |
-65,533 |
-66,906 |
-70,322 |
-73,093 |
-74,460 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,623 |
-820 |
-1,075 |
-674 |
-130 |
-64 |
331 |
36 |
112 |
-44 |
237 |
| Debt-free Net Working Capital (DFNWC) |
|
43,030 |
45,023 |
44,371 |
44,571 |
48,758 |
47,567 |
50,426 |
51,509 |
54,828 |
57,085 |
58,360 |
| Net Working Capital (NWC) |
|
43,030 |
45,023 |
44,371 |
44,571 |
48,758 |
47,567 |
50,426 |
51,509 |
54,828 |
57,085 |
58,360 |
| Net Nonoperating Expense (NNE) |
|
147 |
1,884 |
564 |
1,150 |
706 |
5,714 |
-431 |
3,461 |
2,371 |
1,277 |
-69 |
| Net Nonoperating Obligations (NNO) |
|
-60,828 |
-61,628 |
-60,955 |
-60,664 |
-64,264 |
-62,972 |
-65,533 |
-66,906 |
-70,497 |
-73,328 |
-74,686 |
| Total Depreciation and Amortization (D&A) |
|
-10 |
-4.00 |
-14 |
-14 |
-14 |
9.00 |
-8.00 |
-10 |
-14 |
-7.00 |
-14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-17.08% |
-8.56% |
-10.94% |
-6.76% |
-1.29% |
-0.63% |
3.25% |
0.35% |
1.08% |
-0.42% |
2.26% |
| Debt-free Net Working Capital to Revenue |
|
452.85% |
470.26% |
451.71% |
447.19% |
485.49% |
470.45% |
495.44% |
507.53% |
530.30% |
544.24% |
555.81% |
| Net Working Capital to Revenue |
|
452.85% |
470.26% |
451.71% |
447.19% |
485.49% |
470.45% |
495.44% |
507.53% |
530.30% |
544.24% |
555.81% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$33.66 |
($19.14) |
$10.04 |
$3.45 |
($6.37) |
$4.74 |
($0.48) |
$2.34 |
$0.93 |
($3.03) |
($6.24) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
79.50M |
77.41M |
76.26M |
75.24M |
73.86M |
72.65M |
71.44M |
69.65M |
67.97M |
70.68M |
69.74M |
| Adjusted Diluted Earnings per Share |
|
$33.35 |
($18.69) |
$9.94 |
$3.43 |
($6.37) |
$4.74 |
($0.48) |
$2.34 |
$0.92 |
($3.02) |
($6.24) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
79.50M |
77.41M |
76.26M |
75.24M |
73.86M |
72.65M |
71.44M |
69.65M |
67.97M |
70.68M |
69.74M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
79.50M |
77.41M |
76.26M |
75.24M |
73.86M |
72.65M |
71.44M |
69.65M |
67.97M |
70.68M |
69.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2,937 |
324 |
1,366 |
1,432 |
240 |
6,072 |
-449 |
3,646 |
1,364 |
1,091 |
-489 |
| Normalized NOPAT Margin |
|
119.50% |
13.43% |
54.62% |
56.88% |
9.48% |
237.37% |
-17.50% |
146.49% |
50.06% |
40.27% |
-18.95% |
| Pre Tax Income Margin |
|
142.47% |
-80.99% |
36.11% |
12.63% |
-22.85% |
14.86% |
-0.66% |
7.59% |
2.64% |
-13.22% |
-15.51% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
12.33 |
0.00 |
18.58 |
53.88 |
-37.00 |
411.86 |
-62.48 |
113.88 |
41.04 |
-45.45 |
-34.28 |
| NOPAT to Interest Expense |
|
9.41 |
0.00 |
37.94 |
55.08 |
9.60 |
433.70 |
-17.98 |
145.85 |
98.48 |
15.81 |
-19.54 |
| EBIT Less CapEx to Interest Expense |
|
12.33 |
0.00 |
18.58 |
53.88 |
-37.00 |
411.86 |
-62.48 |
113.88 |
41.04 |
-45.45 |
-34.28 |
| NOPAT Less CapEx to Interest Expense |
|
9.41 |
0.00 |
37.94 |
55.08 |
9.60 |
433.70 |
-17.98 |
145.85 |
98.48 |
15.81 |
-19.54 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
15.56% |
34.38% |
10.52% |
14.82% |
-36.62% |
26.13% |
166.03% |
445.76% |
42.86% |
370.83% |
-82.73% |
| Augmented Payout Ratio |
|
36.06% |
66.46% |
21.46% |
30.86% |
-80.47% |
71.41% |
501.92% |
1,416.95% |
142.86% |
1,300.00% |
-293.03% |